	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,568	£14,787	£15,156	£15,535	£16,001	£76,047
Total Expenses	£12,780	£12,848	£12,928	£13,010	£13,099	£64,666
Profit Before Tax	£1,788	£1,938	£2,228	£2,525	£2,902	£11,381
Profit After Tax	£1,448	£1,570	£1,805	£2,045	£2,351	£9,218
Change In Property Value	£4,700	£4,794	£9,780	£12,714	£13,349	£45,337
Net Return	£6,148	£6,364	£11,584	£14,759	£15,700	£54,555
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	21%	22%	76%